Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.69% first-year return on $247k initial cash invested.
-10.69%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$6,564
Rent
-$2,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,564 income − $8,767 expenses = $2,203 out of pocket
Investment Breakdown
|
Purchase Price
$1092k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,918
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,564
Total Expenses
$8,767
Mortgage P&I
83%
$5,419
Property Taxes
11%
$713
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$788
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$722